| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 4 500.00 | 4 500.00 | | 4 500.00 |
AT Other tangible assets | 12 304.00 | 9 700.00 | 2 604.00 | 12 304.00 |
BH Other financial assets | 16 056.00 | | 16 056.00 | 16 056.00 |
BJ TOTAL (I) | 32 860.00 | 14 200.00 | 18 660.00 | 32 860.00 |
BL Raw materials, supplies | 91 740.00 | | 91 740.00 | 91 740.00 |
BR Intermediate and finished products | 840.00 | | 840.00 | 840.00 |
BX Customers and related accounts | 8 196.00 | | 8 196.00 | 8 196.00 |
BZ Other receivables | 100 466.00 | | 100 466.00 | 100 466.00 |
CF Cash and cash equivalents | 75 679.00 | | 75 679.00 | 75 679.00 |
CH Prepaid expenses | 629.00 | | 629.00 | 629.00 |
CJ TOTAL (II) | 277 549.00 | | 277 549.00 | 277 549.00 |
CO Grand total (0 to V) | 310 409.00 | 14 200.00 | 296 209.00 | 310 409.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DH Retained earnings | -8 117.00 | | | -8 117.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -98 779.00 | | | -98 779.00 |
DL TOTAL (I) | -98 096.00 | | | -98 096.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 497.00 | | | 7 497.00 |
DX Trade payables and related accounts | 270 930.00 | | | 270 930.00 |
DY Tax and social security liabilities | 115 332.00 | | | 115 332.00 |
EA Other liabilities | 545.00 | | | 545.00 |
EC TOTAL (IV) | 394 305.00 | | | 394 305.00 |
EE Grand total (I to V) | 296 209.00 | | | 296 209.00 |
EG Accrued income and payables due within one year | 394 305.00 | | | 394 305.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 55 627.00 | 140 175.00 | 195 803.00 | 55 627.00 |
FJ Net sales | 55 627.00 | 140 175.00 | 195 803.00 | 55 627.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 195 805.00 | |
FS Purchases of goods (including customs duties) | | | 78 710.00 | |
FU Purchases of raw materials and other supplies | | | 45.00 | |
FV Inventory change (raw materials and supplies) | | | 42 848.00 | |
FW Other purchases and external expenses | | | 94 040.00 | |
FX Taxes, duties, and similar payments | | | 4 040.00 | |
FY Salaries and Wages | | | 60 669.00 | |
FZ Social Security Contributions | | | 11 297.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 764.00 | |
GE Other Expenses | | | 1 119.00 | |
GF Total Operating Expenses (II) | | | 294 533.00 | |
GG - OPERATING RESULT (I - II) | | | -98 728.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -98 728.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 51.00 | | | 51.00 |
HH Total exceptional expenses (VIII) | 51.00 | | | 51.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -51.00 | | | -51.00 |
HL TOTAL REVENUE (I + III + V + VII) | 195 805.00 | | | 195 805.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 294 584.00 | | | 294 584.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -98 779.00 | | | -98 779.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 32 860.00 | | | 32 860.00 |
I3 DECREASES Total Financial Fixed Assets | | | 16 056.00 | |
I4 DECREASES Grand Total | | | 32 860.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 16 804.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 16 804.00 | | | 16 804.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 16 056.00 | | | 16 056.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 436.00 | 1 764.00 | | 12 436.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 12 436.00 | 1 764.00 | | 12 436.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 270 930.00 | 270 930.00 | | 270 930.00 |
8C Staff and Related Accounts | 94 898.00 | 94 898.00 | | 94 898.00 |
8D Social Security and Other Social Organizations | 9 633.00 | 9 633.00 | | 9 633.00 |
8K Other liabilities (including liabilities related to repo transactions) | 545.00 | 545.00 | | 545.00 |
UT Other financial assets | 16 056.00 | | | 16 056.00 |
UX Other trade receivables | 8 196.00 | | | 8 196.00 |
VB VAT | 89 552.00 | | | 89 552.00 |
VI Group and Associates | 7 497.00 | 7 497.00 | | 7 497.00 |
VM Income taxes | 7 701.00 | | | 7 701.00 |
VP Miscellaneous | 3 213.00 | | | 3 213.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 181.00 | 1 181.00 | | 1 181.00 |
VS Prepaid expenses | 629.00 | | | 629.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 125 346.00 | 109 290.00 | 16 056.00 | 125 346.00 |
VW VAT | 9 620.00 | 9 620.00 | | 9 620.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 394 305.00 | 394 305.00 | | 394 305.00 |
